|
Cash & Equivalents
|
0.08B | 0.08B | 0.11B | 0.07B | 0.09B | 0.12B | 0.17B | 0.24B | 0.15B | 0.16B | 0.21B | 1.84B | 0.35B | 0.30B | 0.32B | 1.16B | 0.82B | 0.38B | 0.39B | 0.34B | 0.30B | 0.19B | 0.20B | 0.21B | 0.24B | 0.31B | 0.18B | 0.09B | 0.27B | 0.17B | 0.18B | 0.33B | 0.21B | 0.26B | 0.21B | 0.21B | 0.18B | 0.05B | 0.20B | 0.11B | 0.08B | 0.09B | 0.14B | 0.12B | 1.66B | 1.37B | 1.03B | 1.26B | 1.19B | 1.40B | 0.90B | 0.36B | 0.10B | 0.12B | 0.11B | 0.60B | 0.42B | 0.55B | 1.00B | 0.92B | 0.48B | 0.38B | 1.26B | 1.26B | 1.16B | 1.92B | 1.96B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.13B | 0.13B | 0.06B | 0.06B | 0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.06B | 0.10B | 0.05B | 0.06B | 0.04B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.06B | 0.07B | 0.06B | 0.12B | 0.06B | 0.05B | 0.06B | 0.04B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Cash & Current Investments
|
0.08B | 0.08B | 0.11B | 0.07B | 0.09B | 0.12B | 0.17B | 0.24B | 0.15B | 0.16B | 0.21B | 1.84B | 0.35B | 0.30B | 0.32B | 1.16B | 0.82B | 0.38B | 0.39B | 0.34B | 0.30B | 0.19B | 0.20B | 0.27B | 0.37B | 0.44B | 0.24B | 0.15B | 0.29B | 0.19B | 0.21B | 0.37B | 0.25B | 0.30B | 0.24B | 0.24B | 0.18B | 0.07B | 0.24B | 0.16B | 0.11B | 0.14B | 0.23B | 0.17B | 1.72B | 1.40B | 1.04B | 1.26B | 1.20B | 1.41B | 0.92B | 0.42B | 0.17B | 0.19B | 0.23B | 0.66B | 0.47B | 0.62B | 1.05B | 0.92B | 0.49B | 0.39B | 1.26B | 1.27B | 1.18B | 1.93B | 1.96B |
|
Receivables - Net
|
| 0.97B | 1.01B | 1.07B | 0.95B | 0.99B | 1.06B | 1.04B | 1.09B | 1.16B | 1.19B | 2.14B | 2.11B | 2.13B | 2.27B | 2.30B | 2.25B | 2.51B | 2.57B | 2.65B | 2.60B | 2.72B | 2.78B | 2.70B | 2.63B | 2.57B | 2.53B | 2.47B | 2.33B | 2.39B | 2.42B | 2.41B | 2.43B | 2.52B | 2.61B | 2.64B | 2.65B | 2.71B | 2.72B | 2.72B | 2.75B | 2.81B | 2.78B | 2.44B | 2.93B | 2.34B | 2.41B | 2.36B | 2.36B | 2.41B | 2.46B | 2.55B | 2.60B | 2.77B | 2.82B | 2.83B | 2.80B | 2.93B | 2.98B | 2.98B | 2.94B | 3.01B | 3.02B | 2.99B | 2.98B | 3.18B | 3.24B |
|
Receivables
|
| 0.97B | 1.01B | 1.07B | 0.95B | 0.99B | 1.06B | 1.04B | 1.09B | 1.16B | 1.19B | 2.14B | 2.11B | 2.13B | 2.27B | 2.30B | 2.25B | 2.51B | 2.57B | 2.65B | 2.60B | 2.72B | 2.78B | 2.70B | 2.63B | 2.57B | 2.53B | 2.47B | 2.33B | 2.39B | 2.42B | 2.41B | 2.43B | 2.52B | 2.61B | 2.64B | 2.65B | 2.71B | 2.72B | 2.72B | 2.75B | 2.81B | 2.78B | 2.44B | 2.93B | 2.34B | 2.41B | 2.36B | 2.36B | 2.41B | 2.46B | 2.55B | 2.60B | 2.77B | 2.82B | 2.83B | 2.80B | 2.93B | 2.98B | 2.98B | 2.94B | 3.01B | 3.02B | 2.99B | 2.98B | 3.18B | 3.24B |
|
Raw Materials
|
| | | 0.22B | | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.24B | 0.35B | 0.35B | 0.35B | 0.36B | 0.34B | 0.35B | 0.41B | 0.40B | 0.39B | 0.42B | 0.44B | 0.46B | 0.45B | 0.44B | 0.45B | 0.44B | 0.44B | 0.42B | 0.41B | 0.42B | 0.41B | 0.43B | 0.45B | 0.46B | 0.44B | 0.48B | 0.48B | 0.51B | 0.53B | 0.57B | 0.57B | 0.58B | 0.44B | 0.54B | 0.50B | 0.53B | 0.51B | 0.53B | 0.58B | 0.55B | 0.60B | 0.69B | 0.74B | 0.85B | 0.85B | 0.87B | 0.83B | 0.79B | 0.70B | 0.70B | 0.64B | 0.66B | 0.61B | 0.62B | 0.61B | 0.64B |
|
Finished Goods
|
| | | 0.29B | | 0.25B | 0.26B | 0.25B | 0.28B | 0.28B | 0.28B | 0.75B | 0.76B | 0.74B | 0.76B | 0.77B | 0.82B | 0.99B | 0.99B | 0.95B | 0.96B | 0.99B | 1.02B | 1.04B | 1.06B | 1.02B | 0.98B | 0.89B | 0.96B | 0.91B | 0.91B | 0.86B | 0.96B | 0.99B | 1.00B | 0.97B | 1.03B | 1.06B | 1.06B | 1.02B | 1.08B | 1.06B | 1.00B | 0.67B | 0.98B | 0.75B | 0.78B | 0.79B | 0.85B | 0.88B | 0.89B | 1.01B | 1.04B | 1.10B | 1.08B | 1.12B | 1.09B | 1.04B | 0.97B | 0.91B | 0.97B | 0.97B | 1.01B | 0.96B | 1.02B | 1.05B | 0.99B |
|
Inventory
|
| 0.48B | 0.47B | 0.52B | 0.47B | 0.46B | 0.48B | 0.47B | 0.50B | 0.52B | 0.53B | 1.10B | 1.11B | 1.09B | 1.12B | 1.11B | 1.17B | 1.40B | 1.39B | 1.34B | 1.39B | 1.43B | 1.48B | 1.49B | 1.51B | 1.47B | 1.44B | 1.39B | 1.39B | 1.33B | 1.34B | 1.32B | 1.43B | 1.47B | 1.51B | 1.45B | 1.54B | 1.56B | 1.59B | 1.55B | 1.65B | 1.63B | 1.59B | 1.11B | 1.53B | 1.25B | 1.31B | 1.30B | 1.38B | 1.46B | 1.44B | 1.61B | 1.73B | 1.84B | 1.93B | 1.97B | 1.96B | 1.88B | 1.75B | 1.62B | 1.67B | 1.61B | 1.67B | 1.57B | 1.64B | 1.67B | 1.63B |
|
Current Deferred Tax Assets
|
| 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.16B | 0.18B | 0.19B | 0.19B | 0.21B | 0.20B | 0.20B | 0.20B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.16B | 0.23B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.12B | 0.13B | 0.15B | 0.13B | 0.14B | 0.13B | 0.10B | 0.13B | 0.14B | 0.15B | 0.22B | 0.29B | 0.27B | 0.26B | 0.22B | 0.25B | 0.31B | 0.34B | 0.31B | 0.35B | 0.37B | 0.35B | 0.37B | 0.46B | 0.54B | 0.33B | 0.33B | 0.29B | 0.28B | 0.30B | 0.29B | 0.31B | 0.35B | 0.36B | 0.36B | 0.31B | 0.36B | 0.38B | 0.35B | 0.33B | 0.40B | 0.42B | 0.30B | 0.39B | 0.31B | 0.35B | 0.30B | 0.34B | 0.34B | 0.33B | 0.36B | 0.41B | 0.39B | 0.47B | 0.40B | 0.46B | 0.46B | 0.43B | 0.39B | 0.38B | 0.42B | 0.40B | 0.44B | 0.51B | 0.53B | 0.50B |
|
Current Assets
|
| 1.75B | 1.82B | 1.81B | 1.72B | 1.74B | 1.85B | 1.87B | 1.89B | 1.99B | 2.09B | 5.40B | 3.96B | 3.91B | 4.07B | 4.89B | 4.60B | 4.70B | 4.80B | 4.70B | 4.70B | 4.77B | 4.87B | 4.85B | 4.92B | 4.97B | 4.64B | 4.45B | 4.19B | 4.10B | 4.17B | 4.28B | 4.31B | 4.53B | 4.61B | 4.59B | 4.60B | 4.61B | 4.82B | 4.68B | 4.75B | 4.85B | 4.87B | 4.83B | 6.44B | 5.17B | 4.99B | 5.12B | 5.15B | 5.49B | 4.99B | 4.69B | 4.60B | 4.91B | 5.10B | 5.49B | 5.27B | 5.44B | 5.79B | 5.64B | 5.21B | 5.75B | 6.12B | 6.03B | 6.08B | 7.08B | 7.11B |
|
Buildings
|
| | | 0.28B | | 0.27B | 0.28B | 0.28B | 0.30B | 0.31B | 0.31B | 0.48B | 0.50B | 0.49B | 0.53B | 0.56B | 0.57B | 0.64B | 0.63B | 0.67B | 0.67B | 0.69B | 0.70B | 0.76B | 0.86B | 0.88B | 0.93B | 1.00B | 0.92B | 1.05B | 1.09B | 1.12B | 1.13B | 1.12B | 1.17B | 1.21B | 1.24B | 1.25B | 1.25B | 1.28B | 1.31B | 1.32B | 1.34B | 0.97B | 1.37B | 1.01B | 1.04B | 1.06B | 1.07B | 1.09B | 1.08B | 1.13B | 1.15B | 1.13B | 1.12B | 1.13B | 1.14B | 1.15B | 1.16B | 1.17B | 1.18B | 1.14B | 1.15B | 1.15B | 1.16B | 1.19B | 1.20B |
|
Construction in Progress
|
| | | 0.11B | | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.18B | 0.21B | 0.24B | 0.22B | 0.21B | 0.25B | 0.29B | 0.29B | 0.29B | 0.31B | 0.36B | 0.40B | 0.28B | 0.30B | 0.32B | 0.36B | 0.37B | 0.37B | 0.36B | 0.36B | 0.34B | 0.35B | 0.39B | 0.42B | 0.44B | 0.42B | 0.44B | 0.44B | 0.40B | 0.42B | 0.39B | 0.35B | 0.35B | 0.38B | 0.27B | 0.25B | 0.22B | 0.22B | 0.24B | 0.28B | 0.33B | 0.32B | 0.36B | 0.36B | 0.40B | 0.36B | 0.36B | 0.38B | 0.47B | 0.45B | 0.46B | 0.58B | 0.68B | 0.65B | 0.68B | 0.76B |
|
Land & Improvements
|
| | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.21B | 0.22B | 0.22B | 0.23B | 0.22B | 0.23B | 0.22B | 0.21B | 0.21B | 0.22B | 0.21B | 0.22B | 0.16B | 0.21B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B |
|
Property, Plant & Equipment (Net)
|
| 1.14B | 1.15B | 1.18B | 1.14B | 1.12B | 1.14B | 1.15B | 1.19B | 1.21B | 1.22B | 2.30B | 2.33B | 2.29B | 2.33B | 2.41B | 2.42B | 2.78B | 2.79B | 2.88B | 2.89B | 2.94B | 2.98B | 3.05B | 3.12B | 3.12B | 3.21B | 3.23B | 3.23B | | | 3.37B | 3.42B | 3.50B | 3.62B | 3.71B | 3.78B | 3.76B | 3.78B | 3.84B | 3.88B | 3.87B | 3.86B | 3.23B | 3.92B | 3.14B | 3.15B | 3.12B | 3.08B | 3.08B | 3.07B | 3.29B | 3.29B | 3.26B | 3.26B | 3.29B | 3.31B | 3.33B | 3.33B | 3.47B | 3.45B | 3.42B | 3.55B | 3.75B | 3.78B | 3.94B | 4.06B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.02B | 0.01B | 0.02B | 0.04B | 0.00B | | | | | | 0.01B | 0.01B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | | | | 0.00B | 0.00B | 0.03B | 0.03B | 0.09B | 0.11B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.03B | 0.00B | 0.00B |
|
Goodwill
|
| 1.36B | 1.37B | 1.41B | 1.34B | 1.28B | 1.31B | 1.33B | 1.47B | 1.50B | 1.50B | 4.40B | 5.95B | 5.82B | 5.89B | 5.92B | 5.91B | 6.86B | 6.81B | 6.86B | 1.05B | 6.86B | 6.85B | 6.72B | 6.53B | 6.51B | 6.50B | 6.49B | 6.47B | 6.50B | 6.52B | 6.38B | 6.95B | 7.00B | 7.15B | 7.17B | 7.30B | 7.19B | 7.08B | 5.39B | 7.32B | 7.23B | 7.22B | 5.57B | 7.23B | 5.76B | 5.96B | 6.01B | 6.12B | 6.17B | 6.13B | 8.06B | 8.08B | 7.94B | 7.74B | 8.01B | 8.06B | 0.04B | 0.04B | 8.15B | 8.11B | 7.82B | 7.90B | 7.91B | 7.86B | 8.05B | 8.11B |
|
Intangibles
|
| 0.32B | 0.31B | 0.56B | 0.30B | 0.52B | 0.54B | 0.55B | 0.72B | 0.73B | 0.73B | 4.28B | 4.24B | 4.14B | 4.10B | 4.04B | 4.02B | 4.95B | 4.85B | 4.79B | 4.70B | 4.64B | 4.58B | 4.46B | 4.33B | 4.23B | 4.20B | 4.11B | 4.03B | 3.98B | 3.91B | 3.82B | 4.09B | 4.06B | 4.04B | 4.02B | 4.01B | 3.91B | 3.82B | 3.80B | 3.88B | 3.78B | 3.73B | 2.93B | 3.59B | 3.02B | 3.02B | 2.98B | 2.97B | 2.93B | 2.89B | 4.22B | 4.14B | 4.03B | 3.92B | | 3.62B | 0.06B | 0.06B | 3.49B | 3.41B | 3.33B | 3.28B | 3.31B | 3.23B | | |
|
Goodwill & Intangibles
|
| 1.68B | 1.68B | 1.97B | 1.64B | 1.79B | 1.85B | 1.87B | 2.19B | 2.24B | 2.24B | 8.68B | 10.18B | 9.96B | 10.00B | 9.96B | 9.93B | 11.81B | 11.66B | 11.65B | 5.75B | 11.50B | 11.43B | 11.17B | 10.86B | 10.74B | 10.70B | 10.60B | 10.51B | 10.48B | 10.43B | 10.20B | 11.03B | 11.07B | 11.19B | 11.18B | 11.32B | 11.10B | 10.90B | 9.19B | 11.20B | 11.01B | 10.95B | 8.50B | 10.82B | 8.78B | 8.98B | 8.98B | 9.09B | 9.10B | 9.02B | 12.29B | 12.22B | 11.97B | 11.66B | 8.01B | 11.68B | 0.10B | 0.10B | 11.64B | 11.53B | 11.16B | 11.18B | 11.22B | 11.09B | 8.05B | 8.11B |
|
Long-Term Deferred Tax
|
| | | 0.14B | | 0.09B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.06B | 0.11B | 0.05B | 0.05B | 0.05B | 0.08B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.15B | 0.14B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.16B | 0.15B | 0.18B | 0.17B |
|
Other Non-Current Assets
|
| 0.36B | 0.34B | 0.30B | 0.27B | 0.25B | 0.26B | 0.24B | 0.28B | 0.27B | 0.27B | 0.36B | 0.39B | 0.31B | 0.32B | 0.31B | 0.35B | 0.37B | 0.37B | 0.41B | 0.41B | 0.40B | 0.40B | 0.35B | 0.36B | 0.38B | 0.36B | 0.37B | 0.41B | 0.39B | 0.48B | 0.48B | 0.46B | 0.43B | 0.43B | 0.48B | 0.49B | 0.48B | 0.46B | 0.69B | 0.53B | 0.55B | 0.58B | 3.33B | 0.60B | 0.56B | 0.54B | 0.48B | 0.48B | 0.48B | 0.48B | 0.55B | 0.57B | 0.63B | 0.59B | 0.54B | 0.56B | 0.54B | 0.57B | 0.53B | 0.54B | 0.56B | 0.57B | 0.67B | 0.67B | 0.71B | 0.71B |
|
Non-Current Assets
|
| 3.18B | 3.17B | 3.21B | 3.05B | 2.93B | 3.01B | 3.00B | 3.37B | 3.41B | 3.41B | 12.79B | 12.90B | 12.56B | 12.65B | 12.68B | 12.69B | 14.96B | 14.82B | 14.94B | 14.86B | 14.84B | 14.81B | 14.57B | 14.33B | 14.25B | 14.24B | 14.19B | 14.15B | 14.13B | 14.21B | 14.05B | 14.92B | 14.99B | 15.24B | 15.37B | 15.59B | 15.34B | 15.14B | 15.40B | 16.18B | 15.97B | 15.97B | 12.24B | 15.90B | 12.92B | 13.11B | 3.55B | 13.06B | 13.05B | 12.94B | 3.69B | 16.46B | 16.26B | 15.94B | 3.74B | 15.98B | 16.02B | 16.07B | 4.03B | 16.09B | 15.71B | 15.98B | 4.48B | 16.29B | 16.66B | 16.79B |
|
Assets
|
| 4.93B | 4.99B | 5.02B | 4.77B | 4.66B | 4.86B | 4.87B | 5.26B | 5.41B | 5.51B | 18.18B | 16.86B | 16.47B | 16.72B | 17.57B | 17.30B | 19.65B | 19.61B | 19.64B | 19.56B | 19.61B | 19.69B | 19.43B | 19.25B | 19.22B | 18.88B | 18.64B | 18.34B | 18.22B | 18.38B | 18.33B | 19.22B | 19.52B | 19.86B | 19.96B | 20.18B | 19.95B | 19.96B | 20.07B | 20.93B | 20.83B | 20.84B | 20.87B | 22.34B | 18.08B | 18.10B | 18.13B | 18.21B | 18.53B | 17.93B | 21.21B | 21.07B | 21.16B | 21.04B | 21.46B | 21.25B | 21.46B | 21.86B | 21.85B | 21.30B | 21.46B | 22.10B | 22.39B | 22.37B | 23.74B | 23.90B |
|
Accounts Payables
|
| 0.34B | 0.37B | 0.36B | 0.32B | 0.32B | 0.35B | 0.35B | 0.36B | 0.40B | 0.41B | 0.82B | 0.81B | 0.79B | 0.86B | 0.88B | 0.84B | 0.91B | 0.93B | 1.02B | 0.95B | 1.00B | 1.05B | 1.16B | 0.95B | 0.96B | 1.03B | 1.05B | 0.99B | 0.98B | 1.02B | 0.98B | 1.04B | 1.12B | 1.12B | 1.18B | 1.23B | 1.24B | 1.20B | 1.26B | 1.24B | 1.30B | 1.27B | 1.08B | 1.28B | 1.09B | 1.11B | 1.16B | 1.13B | 1.21B | 1.24B | 1.38B | 1.42B | 1.52B | 1.58B | 1.73B | 1.47B | 1.48B | 1.50B | 1.57B | 1.61B | 1.69B | 1.81B | 1.81B | 1.77B | 1.88B | 1.87B |
|
Notes Payables
|
| | | 0.07B | | | 0.17B | 0.03B | 0.46B | 0.36B | 0.30B | 0.92B | | | | 0.59B | 0.28B | 0.64B | 0.50B | 0.30B | 0.70B | 0.79B | 0.63B | 0.89B | 1.25B | 1.33B | 0.69B | 0.60B | 0.28B | 0.27B | 0.10B | 0.03B | 0.87B | 0.92B | 0.24B | 0.01B | 0.34B | 0.19B | 0.08B | 0.18B | 0.79B | 0.75B | 0.46B | 0.06B | 1.00B | 0.52B | 0.23B | 0.02B | 0.02B | 0.01B | 0.02B | 0.40B | 0.47B | 0.60B | 0.48B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Dividends payables
|
| | | 0.04B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B |
|
Payables
|
| 0.34B | 0.37B | 0.47B | 0.32B | 0.36B | 0.55B | 0.42B | 0.86B | 0.80B | 0.76B | 1.79B | 0.86B | 0.84B | 0.92B | 1.47B | 1.19B | 1.62B | 1.49B | 1.41B | 1.73B | 1.88B | 1.76B | 2.15B | 2.30B | 2.39B | 1.82B | 1.76B | 1.37B | 1.35B | 1.23B | 1.12B | 2.02B | 2.15B | 1.46B | 1.31B | 1.68B | 1.55B | 1.39B | 1.56B | 2.16B | 2.18B | 1.86B | 1.27B | 2.42B | 1.74B | 1.47B | 1.31B | 1.29B | 1.37B | 1.39B | 1.93B | 2.04B | 2.27B | 2.21B | 1.88B | 1.63B | 1.63B | 1.65B | 1.73B | 1.78B | 1.86B | 1.98B | 2.00B | 1.96B | 2.07B | 2.06B |
|
Accumulated Expenses
|
| 0.03B | 0.03B | 0.30B | 0.23B | 0.23B | 0.27B | 0.31B | 0.26B | 0.27B | 0.30B | 0.05B | 0.41B | 0.40B | 0.46B | 0.52B | 0.41B | 0.45B | 0.51B | 0.57B | 0.47B | 0.49B | 0.55B | 0.56B | 0.44B | 0.43B | 0.47B | 0.51B | 0.44B | 0.46B | 0.51B | 0.52B | 0.46B | 0.45B | 0.51B | 0.55B | 0.50B | 0.48B | 0.53B | 0.58B | 0.48B | 0.46B | 0.54B | 0.57B | 0.51B | 0.41B | 0.46B | 0.47B | 0.46B | 0.43B | 0.45B | 0.51B | 0.47B | 0.43B | 0.43B | 0.49B | 0.45B | 0.47B | 0.55B | 0.66B | 0.53B | 0.54B | 0.60B | 0.73B | 0.54B | 0.55B | 0.61B |
|
Other Accumulated Expenses
|
| 0.48B | 0.50B | 0.47B | 0.43B | 0.44B | 0.46B | 0.44B | 0.47B | 0.53B | 0.53B | 0.75B | 0.81B | 0.76B | 0.80B | 0.77B | 0.83B | 0.94B | 0.99B | 0.95B | 0.88B | 0.84B | 0.86B | 0.85B | 0.87B | 0.83B | 0.94B | 0.95B | 0.92B | 0.96B | 0.99B | 0.89B | 0.91B | 0.93B | 1.01B | 1.00B | 1.07B | 0.98B | 1.05B | 1.01B | 1.22B | 1.22B | 1.26B | 1.11B | 1.29B | 1.09B | 1.24B | 1.19B | 1.19B | 1.17B | 1.12B | 1.14B | 1.14B | 1.15B | 1.15B | 1.29B | 1.28B | 1.28B | 1.28B | 1.33B | 1.35B | 1.41B | 1.41B | 1.51B | 1.51B | 1.59B | 1.51B |
|
Short term Debt
|
| 0.24B | 0.12B | 0.10B | 0.36B | 0.33B | 0.34B | 0.19B | 0.51B | 0.40B | 0.34B | 1.02B | 1.35B | 1.45B | 0.63B | 0.81B | 0.50B | 0.87B | 0.71B | 0.86B | 1.51B | 1.59B | 1.92B | 1.70B | 1.80B | 2.19B | 1.01B | 2.21B | 1.76B | 1.75B | 1.57B | 0.54B | 1.70B | 1.77B | 1.07B | 0.56B | 1.02B | 0.87B | 0.77B | 0.74B | 1.13B | 1.07B | 0.78B | 0.38B | 1.04B | 0.53B | 0.25B | 0.02B | 0.02B | 0.02B | 0.02B | 0.41B | 0.49B | 0.62B | 0.50B | 0.51B | 1.12B | 1.12B | 1.13B | 0.63B | 0.01B | 0.01B | 0.64B | 0.62B | 0.61B | 0.69B | 0.02B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.15B | 0.15B | 0.12B | 0.15B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B |
|
Current Taxes
|
| 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.08B | 0.14B | 0.06B | 0.07B | 0.08B | 0.11B | 0.07B | 0.07B | 0.08B | 0.09B | 0.04B | 0.08B | 0.09B | 0.07B | 0.05B | 0.10B | 0.05B | 0.06B | 0.09B | 0.08B | 0.09B | 0.10B | 0.05B | 0.05B | 0.18B | 0.17B | 0.04B | 0.05B | 0.10B | 0.09B | 0.08B | 0.07B | 0.14B | 0.14B | 0.11B | 0.05B | 0.10B | 0.05B | 0.05B | 0.07B | 0.10B | 0.11B | 0.07B | 0.11B | 0.20B | 0.17B | 0.12B | 0.13B | 0.16B | 0.20B | 0.14B | 0.24B | 0.13B | 0.18B | 0.20B | 0.19B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B |
|
Total Current Liabilities
|
| 1.34B | 1.29B | 1.25B | 1.37B | 1.34B | 1.44B | 1.32B | 1.65B | 1.64B | 1.62B | 3.17B | 3.51B | 3.45B | 2.82B | 3.05B | 2.68B | 3.25B | 3.20B | 3.49B | 3.90B | 3.97B | 4.46B | 4.37B | 4.12B | 4.45B | 3.56B | 4.76B | 4.16B | 4.24B | 4.17B | 3.02B | 4.21B | 4.32B | 3.76B | 3.48B | 3.98B | 3.62B | 3.59B | 3.69B | 4.16B | 4.13B | 3.92B | 3.63B | 4.26B | 3.23B | 3.11B | 2.93B | 2.85B | 2.88B | 2.89B | 3.55B | 3.63B | 3.81B | 3.77B | 4.21B | 4.49B | 4.47B | 4.60B | 4.35B | 3.70B | 3.85B | 4.71B | 4.79B | 4.61B | 4.91B | 4.19B |
|
Non-Current Debt
|
| 0.84B | 0.85B | 0.87B | 0.68B | 0.64B | 0.65B | 0.66B | 0.68B | 0.70B | 0.70B | 6.61B | 4.91B | 4.88B | 5.39B | 5.74B | 5.74B | 6.64B | 6.54B | 6.04B | 5.70B | 5.54B | 4.87B | 4.84B | 5.41B | 5.12B | 5.75B | 4.26B | 5.08B | 5.10B | 5.09B | 6.15B | 5.84B | 5.91B | 6.48B | 0.94B | 6.40B | 6.34B | 6.33B | 6.30B | 6.01B | 5.99B | 5.97B | 5.97B | 6.74B | 6.75B | 6.67B | 6.67B | 6.69B | 6.71B | 5.93B | 8.35B | 8.27B | 8.17B | 8.03B | 8.08B | 7.52B | 7.50B | 7.49B | 7.55B | 7.53B | 7.54B | 6.97B | 6.95B | 7.00B | 7.52B | 8.05B |
|
Pension
|
| 0.67B | 0.60B | 0.60B | 0.58B | 0.57B | 0.58B | 0.57B | 0.49B | 0.49B | 0.49B | 1.17B | 1.16B | 0.99B | 1.00B | 1.22B | 1.22B | 1.23B | 1.24B | 0.80B | 0.80B | 0.80B | 0.79B | 1.19B | 1.14B | 1.14B | 1.15B | 1.12B | 1.11B | 0.97B | 0.91B | 1.02B | 1.01B | 1.04B | 0.98B | 1.03B | 1.03B | 0.98B | 0.97B | 0.94B | 0.94B | 0.93B | 0.79B | 1.08B | 1.07B | 1.06B | 1.08B | 1.23B | 1.21B | 1.05B | 1.00B | 0.89B | 0.87B | 0.84B | 0.88B | 0.67B | 0.67B | 0.66B | 0.63B | 0.65B | 0.64B | 0.63B | 0.62B | 0.63B | 0.59B | 0.62B | 0.60B |
|
Minority Interest
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | | | | | | | | | | | | | | | | | 0.06B | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.09B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 1.25B | 1.24B | 1.22B | 1.26B | 1.17B | 1.19B | 1.57B | 1.57B | 1.66B | 1.66B | 1.62B | 1.58B | 1.42B | 1.42B | 1.41B | 1.36B | 1.28B | 1.11B | 1.02B | 1.03B | 0.97B | 1.08B | 1.03B | 1.03B | 0.64B | 0.65B | 0.69B | 0.71B | 0.76B | 0.79B | 0.79B | 0.82B | 0.54B | 0.74B | 0.58B | 0.58B | 0.48B | 0.53B | 0.57B | 0.59B | 0.62B | 0.62B | 0.63B | 0.58B | 0.51B | 0.50B | 0.47B | 0.45B | 0.42B | 0.35B | 0.29B | 0.26B | 0.28B | 0.25B | 0.18B | 0.18B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.40B | 0.42B | 0.35B | 0.41B | 0.32B | 0.31B | 0.30B | 0.29B | 0.27B | 0.26B | 0.28B | 0.28B | 0.29B | 0.32B | 0.34B | 0.32B | 0.34B | 0.41B | 0.43B | 0.43B | 0.44B | 0.55B | 0.58B | 0.60B | 0.60B | 0.60B |
|
Other Non-Current Liabilities
|
| 0.27B | 0.27B | 0.29B | 0.27B | 0.26B | 0.23B | 0.19B | 0.23B | 0.23B | 0.22B | 1.49B | 1.47B | 1.44B | 1.49B | 1.40B | 1.42B | 1.80B | 1.79B | 1.90B | 1.89B | 1.85B | 1.81B | 1.65B | 1.65B | 1.63B | 1.58B | 0.24B | 0.23B | 0.23B | 0.23B | 0.20B | 0.21B | 0.24B | 0.30B | 0.42B | 0.45B | 0.41B | 0.38B | 0.32B | 0.35B | 0.33B | 0.30B | 0.27B | 0.26B | 0.26B | 0.30B | 0.31B | 0.32B | 0.32B | 0.29B | 0.25B | 0.29B | 0.31B | 0.38B | 0.41B | 0.39B | 0.44B | 0.46B | 0.38B | 0.42B | 0.41B | 0.40B | 0.37B | 0.42B | 0.56B | 0.53B |
|
Total Non-Current Liabilities
|
| 2.85B | 2.74B | 2.72B | 2.63B | 2.54B | 2.66B | 2.55B | 2.82B | 2.84B | 2.81B | 10.95B | 9.58B | 9.32B | 9.20B | 10.01B | 9.64B | 11.11B | 10.98B | 10.33B | 10.40B | 10.30B | 10.11B | 10.40B | 10.67B | 10.71B | 10.46B | 11.42B | 11.46B | 11.33B | 11.21B | 11.15B | 12.14B | 12.30B | 12.26B | 11.89B | 12.06B | 11.64B | 11.60B | 11.70B | 12.31B | 12.23B | 11.92B | 11.87B | 13.22B | 11.93B | 11.75B | 11.61B | 11.56B | 11.48B | 10.68B | 13.70B | 13.67B | 13.73B | 13.57B | 13.80B | 13.50B | 13.44B | 13.58B | 13.39B | 12.66B | 12.74B | 13.12B | 13.23B | 13.05B | 13.83B | 13.62B |
|
Total Liabilities
|
| 3.12B | 3.02B | 3.01B | 2.90B | 2.80B | 2.89B | 2.74B | 3.05B | 3.06B | 3.03B | 12.44B | 11.06B | 10.76B | 10.70B | 11.41B | 11.06B | 12.92B | 12.77B | 12.23B | 12.29B | 12.15B | 11.92B | 12.05B | 12.32B | 12.34B | 12.04B | 11.66B | 11.69B | 11.55B | 11.44B | 11.36B | 12.34B | 12.53B | 12.56B | 12.31B | 12.51B | 12.04B | 11.98B | 12.02B | 12.66B | 12.56B | 12.22B | 12.14B | 13.48B | 12.19B | 12.05B | 11.92B | 11.89B | 11.80B | 10.96B | 13.95B | 13.96B | 14.05B | 13.95B | 14.21B | 13.89B | 13.88B | 14.04B | 13.77B | 13.07B | 13.15B | 13.53B | 13.60B | 13.46B | 14.39B | 14.14B |
|
Total Debt
|
| 1.08B | 0.97B | 0.97B | 1.04B | 0.96B | 0.99B | 0.85B | 1.19B | 1.11B | 1.04B | 7.64B | 6.26B | 6.32B | 6.02B | 6.54B | 6.23B | 7.51B | 7.25B | 6.90B | 7.20B | 7.13B | 6.80B | 6.55B | 7.21B | 7.31B | 6.76B | 6.47B | 6.84B | 6.85B | 6.66B | 6.69B | 7.54B | 7.68B | 7.56B | 1.51B | 7.42B | 7.22B | 7.10B | 7.05B | 7.14B | 7.06B | 6.75B | 6.35B | 7.78B | 7.29B | 6.92B | 6.69B | 6.71B | 6.73B | 5.95B | 8.76B | 8.76B | 8.79B | 8.52B | 8.58B | 8.64B | 8.62B | 8.62B | 8.18B | 7.54B | 7.54B | 7.62B | 7.56B | 7.61B | 8.21B | 8.07B |
|
Common Equity
|
| 1.81B | 1.97B | 2.01B | 1.87B | 1.86B | 1.97B | 2.13B | 2.21B | 2.34B | 2.47B | 5.74B | 5.81B | 5.70B | 6.03B | 6.16B | 6.23B | 6.74B | 6.85B | 7.41B | 7.27B | 7.46B | 7.77B | 7.38B | 6.94B | 6.88B | 6.84B | 6.98B | 6.65B | 6.67B | 6.94B | 6.94B | 6.88B | 6.99B | 7.30B | 7.65B | 7.67B | 7.91B | 7.98B | 8.05B | 8.27B | 8.27B | 8.61B | 8.73B | 8.86B | 5.89B | 6.05B | 6.20B | 6.32B | 6.74B | 6.96B | 7.25B | 7.11B | 7.12B | 7.09B | 7.26B | 7.37B | 7.58B | 7.82B | 8.07B | 8.23B | 8.31B | 8.58B | 8.79B | 8.90B | 9.35B | 9.75B |
|
Shareholder's Equity
|
| 1.81B | 1.97B | 2.01B | 1.87B | 1.86B | 1.97B | 2.13B | 2.21B | 2.34B | 2.47B | 5.74B | 5.81B | 5.70B | 6.03B | 6.16B | 6.23B | 6.74B | 6.85B | 7.41B | 7.27B | 7.46B | 7.77B | 7.38B | 6.94B | 6.88B | 6.84B | 6.98B | 6.65B | 6.67B | 6.94B | 6.94B | 6.88B | 6.99B | 7.30B | 7.65B | 7.67B | 7.91B | 7.98B | 8.05B | 8.27B | 8.27B | 8.61B | 8.73B | 8.86B | 5.89B | 6.05B | 6.20B | 6.32B | 6.74B | 6.96B | 7.25B | 7.11B | 7.12B | 7.09B | 7.26B | 7.37B | 7.58B | 7.82B | 8.07B | 8.23B | 8.31B | 8.58B | 8.79B | 8.90B | 9.35B | 9.75B |
|
Liabilities and Shareholders Equity
|
| 4.93B | 4.99B | 5.02B | 4.77B | 4.66B | 4.86B | 4.87B | 5.26B | 5.41B | 5.51B | 18.18B | 16.86B | 16.47B | 16.72B | 17.57B | 17.30B | 19.65B | 19.61B | 19.64B | 19.56B | 19.61B | 19.69B | 19.43B | 19.25B | 19.22B | 18.88B | 18.64B | 18.34B | 18.22B | 18.38B | 18.33B | 19.22B | 19.52B | 19.86B | 19.96B | 20.18B | 19.95B | 19.96B | 20.07B | 20.93B | 20.83B | 20.84B | 20.87B | 22.34B | 18.08B | 18.10B | 18.13B | 18.21B | 18.53B | 17.93B | 21.21B | 21.07B | 21.16B | 21.04B | 21.46B | 21.25B | 21.46B | 21.86B | 21.85B | 21.30B | 21.46B | 22.10B | 22.39B | 22.37B | 23.74B | 23.90B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| 2.71B | 2.82B | 2.90B | 2.96B | 3.05B | 3.19B | 3.28B | 3.33B | 3.42B | 3.53B | 3.56B | 3.55B | 3.68B | 3.86B | 4.02B | 4.11B | 4.26B | 4.49B | 4.70B | 4.81B | 5.04B | 5.32B | 5.56B | 5.69B | 5.89B | 6.05B | 6.16B | 6.29B | 6.44B | 6.72B | 6.97B | 7.12B | 7.31B | 7.60B | 8.01B | 8.10B | 8.33B | 8.65B | 8.91B | 9.13B | 9.37B | 9.70B | 9.99B | 10.14B | 7.97B | 8.08B | 8.24B | 8.30B | 8.47B | 8.66B | 8.81B | 8.84B | 9.00B | 9.21B | 9.32B | 9.40B | 9.58B | 9.83B | 10.08B | 10.32B | 10.65B | 11.23B | 11.52B | 11.74B | 12.08B | 12.48B |